2335 Harding Road, Elmvale Acres and Area

$699,900
2335 Harding Road

$699,900

New
16d
DetachedBungalow

2335 Harding Road, Elmvale Acres and Area

Total Monthly Obligation $3,615

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
16d
Score
18
Yield
4.7%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.1%
10Y IRR
11.9%
Property Type-Detached
MLS® Number-X13870280
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 7, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,007 (2025)
Parking-3 - Carport
Basement-Apartment, Finished, Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-3703 - Elmvale Acres/Urbandale
Title-Residential Freehold

No agent assigned

A legal Secondary Dwelling Unit in Elmdale Acres with two fully self-contained units and separate hydro meters - a bungalow built to perform whether you're house-hacking your first mortgage or adding a clean, low-headache door to your portfolio. The lower unit is already leased at $1,900/month plus hydro to strong tenants, while the upper unit sits vacant and ready: move in and let the lower unit carry a big chunk of your mortgage, lease it out for a second stream of income, or reshuffle entirely, as the current tenants would happily move up. The vacant upper unit offers three spacious bedrooms, an updated bathroom, and hardwood and tile flooring throughout. Genuine mid-century character runs through the space. Downstairs, the lower unit was fully renovated in 2017 and lives like a true second home rather than a dated basement apartment - two bedrooms, a modern open-concept kitchen, a full bathroom, and an oversized solarium that floods the unit with natural light. Just as importantly, the expensive work is already done. Recent updates include a full basement renovation (2017), furnace (2022), AC (2016), sump pump with battery backup (2017), hot water heater (2017), eavestrough repairs (2017), and roof (2008), along with a foundation repair backed by a transferable 10-year warranty (2017). Separate hydro meters keep utilities tenant-paid and the accounting clean.Set on a beautiful lot minutes from the Ottawa Hospital - a built-in tenant pool of staff, residents, and students - the property also offers easy access to shopping, public transit, parks, and top-rated schools. It's the kind of address that simply doesn't sit vacant. 24 hours' notice required for all showings.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,615/mo
Mortgage $2,823
Monthly Loss $2,873
Principal$743
Interest$2,080
Property Tax$417
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$33,072/yr
NOI
$20,258/yr
Net Cash Flow
-$1,135/mo
Cash Margin
-41.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
22.8/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 2335 Harding Road

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.